investorscraft@gmail.com

Intrinsic ValueCAE Inc. (CAE)

Previous Close$32.04
Intrinsic Value
Upside potential
Previous Close
$32.04

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CAE Inc. is a global leader in simulation and training solutions for the civil aviation, defense, and healthcare sectors. The company operates through two primary segments: Civil Aviation and Defense & Security. In Civil Aviation, CAE provides flight simulation, training, and crew management services to airlines, business jet operators, and training centers. Its Defense & Security segment offers mission-critical training and simulation for military forces, leveraging advanced technologies like artificial intelligence and virtual reality. CAE’s revenue model is diversified across long-term contracts, recurring service agreements, and equipment sales, ensuring stable cash flows. The company holds a dominant position in the flight simulation market, with a reputation for innovation and reliability. Its global footprint, spanning over 35 countries, reinforces its competitive edge in an industry where scale and technological expertise are paramount. CAE’s strategic partnerships with major aerospace manufacturers and defense agencies further solidify its market leadership.

Revenue Profitability And Efficiency

CAE reported revenue of $4.28 billion for FY 2024, reflecting its broad market reach and diversified service offerings. However, the company posted a net loss of $304 million, driven by one-time charges and operational challenges. Operating cash flow remained robust at $567 million, underscoring its ability to generate liquidity despite profitability pressures. Capital expenditures totaled $330 million, indicating continued investment in growth and technological advancements.

Earnings Power And Capital Efficiency

The diluted EPS of -$1.02 highlights near-term earnings challenges, but CAE’s strong operating cash flow suggests underlying earnings power. The company’s capital efficiency is supported by its asset-light model in training services, though its high debt load of $3.07 billion warrants monitoring. CAE’s ability to convert revenue into cash flow demonstrates resilience, but margin improvement will be critical for sustained profitability.

Balance Sheet And Financial Health

CAE’s balance sheet shows $160 million in cash and equivalents against total debt of $3.07 billion, indicating a leveraged position. The debt level raises concerns about financial flexibility, though its operating cash flow provides some cushion. The absence of dividends suggests a focus on debt management and reinvestment, aligning with its growth-oriented strategy.

Growth Trends And Dividend Policy

CAE’s growth is driven by increasing demand for pilot training and defense simulation, though FY 2024 results were impacted by exceptional items. The company does not currently pay dividends, prioritizing capital allocation toward debt reduction and strategic investments. Long-term growth prospects remain favorable, supported by industry tailwinds and CAE’s technological leadership.

Valuation And Market Expectations

The market appears to be pricing in CAE’s near-term challenges, with the net loss weighing on investor sentiment. However, its strong cash flow generation and market position suggest potential for revaluation as profitability improves. The company’s valuation will likely hinge on its ability to execute operational improvements and deleverage its balance sheet.

Strategic Advantages And Outlook

CAE’s strategic advantages include its global scale, technological expertise, and entrenched customer relationships. The outlook depends on its ability to navigate near-term headwinds while capitalizing on long-term demand for training and simulation solutions. Successful execution of its growth strategy and debt management will be key to restoring investor confidence and driving sustainable value creation.

Sources

FY 2024 financial data sourced from CAE Inc.'s annual report and investor filings.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount